[LBICAP] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -31.45%
YoY- -45.85%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 64,067 22,336 43,982 67,982 76,785 82,289 102,617 -7.54%
PBT 11,558 -434 15,516 6,324 11,013 6,863 16,364 -5.62%
Tax -3,417 -541 -1,713 -1,892 -2,774 -2,484 -4,469 -4.37%
NP 8,141 -975 13,803 4,432 8,239 4,379 11,895 -6.11%
-
NP to SH 8,135 -1,006 13,816 4,377 8,083 4,387 12,002 -6.27%
-
Tax Rate 29.56% - 11.04% 29.92% 25.19% 36.19% 27.31% -
Total Cost 55,926 23,311 30,179 63,550 68,546 77,910 90,722 -7.73%
-
Net Worth 92,382 114,727 76,563 65,706 59,882 54,974 53,092 9.66%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,099 - - 3,763 6,269 3,150 3,097 0.01%
Div Payout % 38.11% - - 85.99% 77.57% 71.80% 25.80% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 92,382 114,727 76,563 65,706 59,882 54,974 53,092 9.66%
NOSH 72,741 114,727 62,246 63,793 61,104 62,470 63,205 2.36%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.71% -4.37% 31.38% 6.52% 10.73% 5.32% 11.59% -
ROE 8.81% -0.88% 18.05% 6.66% 13.50% 7.98% 22.61% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 88.07 19.47 70.66 106.57 125.66 131.72 162.35 -9.68%
EPS 11.18 -0.88 22.20 6.86 13.23 7.02 18.99 -8.44%
DPS 4.26 0.00 0.00 5.90 10.26 5.04 4.90 -2.30%
NAPS 1.27 1.00 1.23 1.03 0.98 0.88 0.84 7.12%
Adjusted Per Share Value based on latest NOSH - 63,793
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 55.75 19.44 38.28 59.16 66.82 71.61 89.30 -7.54%
EPS 7.08 -0.88 12.02 3.81 7.03 3.82 10.44 -6.26%
DPS 2.70 0.00 0.00 3.28 5.46 2.74 2.70 0.00%
NAPS 0.804 0.9984 0.6663 0.5718 0.5211 0.4784 0.462 9.66%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.85 0.62 0.68 0.60 0.62 0.71 0.54 -
P/RPS 0.97 3.18 0.96 0.56 0.49 0.54 0.33 19.66%
P/EPS 7.60 -70.71 3.06 8.74 4.69 10.11 2.84 17.81%
EY 13.16 -1.41 32.64 11.44 21.34 9.89 35.16 -15.09%
DY 5.01 0.00 0.00 9.83 16.55 7.10 9.07 -9.41%
P/NAPS 0.67 0.62 0.55 0.58 0.63 0.81 0.64 0.76%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 23/08/10 24/08/09 14/08/08 28/08/07 28/08/06 -
Price 1.03 0.62 0.71 0.60 0.66 0.69 0.55 -
P/RPS 1.17 3.18 1.00 0.56 0.53 0.52 0.34 22.84%
P/EPS 9.21 -70.71 3.20 8.74 4.99 9.83 2.90 21.21%
EY 10.86 -1.41 31.26 11.44 20.04 10.18 34.52 -17.51%
DY 4.14 0.00 0.00 9.83 15.55 7.31 8.91 -11.98%
P/NAPS 0.81 0.62 0.58 0.58 0.67 0.78 0.65 3.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment